Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.29% first-year return on $25,200 initial cash invested.
15.29%
Cash On Cash
10.18%
Cap Rate
1.66
DSCR
$1,650
Rent
$321
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,329
Mortgage P&I
37%
$615
Property Taxes
15%
$244
Home Insurance
3%
$42
PManagement
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
427 Martin Rd, Buffalo, NY 14218 | $1,250 | 3 | 2 | 1134 | 1.9 mi |
3319 McKinley, Blasdell, NY 14075 | $1,880 | 3 | 1.5 | 1487 | 2.5 mi |
115 Choate Ave, Buffalo, NY 14220 | $1,850 | 3 | 1.5 | 1035 | 2.1 mi |
23 Avondale Pl, Buffalo, NY 14210 | $1,900 | 3 | 1 | 1386 | 3.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality